6757 Friars Road
1 / 20

6757 Friars Road #36

B

San Diego, CA 92108

$475,000

Beds

1

Baths

1.5

Sqft

882

Year Built

1979

Days on Market

45

Property Type

Condo

HOA/mo

$641

MLS ID

PTP2603166

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this beautiful, newly remodeled home at the center of San Diego entertainment, comfort, enjoyment and convenience! Situated within walking distance of Fashion Valley and next to the highly anticipated Riverwalk, this home features a huge primary suite, with separate closets, a separate guest bathroom, and has spared no expense--from the finishes throughout, to the brand new kitchen, luxury vinyl large plank flooring, and gorgeous bathrooms. There is ample storage space not only inside the unit, but also a separate, private storage room (not just storage closet) that comes with the unit, as well as a private garage. Washer/Dryer in unit, central ac & heat creates a comfortable and convenient space for you to unwind. The community is VA and Conventional Approved and comes with a sauna and pool, areas for furry friends and includes water/trash! Sit out on the large balcony, with exits from both the living room and bedroom and sip your morning coffee or unwind after a long day. You'll love to call this HOME!

Mortgage Calculator

Est. Monthly Payment

$3,656

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$641
%($95,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,555
Monthly Cashflow

Rent − PITIA

$-1,102
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,085

Mortgage (P+I)
$2,402
Cap Rate
0.80%
Cash-on-Cash
-26.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,263

NOI (Annual)
$3,798
Price-to-Rent

Lower = better for investors

15.5

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator